[PJDEV] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -39.03%
YoY- 161.28%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 163,665 145,076 136,031 162,664 163,575 168,567 120,442 5.23%
PBT 9,162 16,120 11,699 18,351 8,084 19,239 8,057 2.16%
Tax -2,483 -3,221 -2,793 -4,522 -2,734 -4,614 -1,621 7.35%
NP 6,679 12,899 8,906 13,829 5,350 14,625 6,436 0.61%
-
NP to SH 6,696 12,900 8,948 13,793 5,279 14,270 6,423 0.69%
-
Tax Rate 27.10% 19.98% 23.87% 24.64% 33.82% 23.98% 20.12% -
Total Cost 156,986 132,177 127,125 148,835 158,225 153,942 114,006 5.47%
-
Net Worth 924,685 902,544 844,581 805,729 787,299 715,779 683,297 5.16%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 924,685 902,544 844,581 805,729 787,299 715,779 683,297 5.16%
NOSH 455,510 455,830 456,530 455,214 455,086 455,910 455,531 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.08% 8.89% 6.55% 8.50% 3.27% 8.68% 5.34% -
ROE 0.72% 1.43% 1.06% 1.71% 0.67% 1.99% 0.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.93 31.83 29.80 35.73 35.94 36.97 26.44 5.23%
EPS 1.47 2.83 1.96 3.03 1.16 3.13 1.41 0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.98 1.85 1.77 1.73 1.57 1.50 5.16%
Adjusted Per Share Value based on latest NOSH - 455,214
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.76 27.27 25.57 30.58 30.75 31.69 22.64 5.23%
EPS 1.26 2.42 1.68 2.59 0.99 2.68 1.21 0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7381 1.6965 1.5876 1.5145 1.4799 1.3455 1.2844 5.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.66 0.80 0.67 0.50 0.92 0.44 -
P/RPS 2.23 2.07 2.68 1.87 1.39 2.49 1.66 5.03%
P/EPS 54.42 23.32 40.82 22.11 43.10 29.39 31.21 9.70%
EY 1.84 4.29 2.45 4.52 2.32 3.40 3.20 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.43 0.38 0.29 0.59 0.29 5.05%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 25/11/10 30/11/09 28/11/08 22/11/07 22/11/06 -
Price 0.85 0.76 0.79 0.76 0.46 0.83 0.49 -
P/RPS 2.37 2.39 2.65 2.13 1.28 2.24 1.85 4.21%
P/EPS 57.82 26.86 40.31 25.08 39.66 26.52 34.75 8.84%
EY 1.73 3.72 2.48 3.99 2.52 3.77 2.88 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.43 0.43 0.27 0.53 0.33 4.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment